| 3.0 | SOUTHCOS PROPOSAL  | 
  
    | 3.1 | SOUTHCO has submitted calculations of its expected revenue from
    charges and its revenue requirement for the year 2000-2001 along with a proposal for
    new tariff. | 
  
    | 3.2 | Considerations requiring new tariff in place of existing tariff which have
    been advanced by SOUTHCO are given below: | 
  
    | 3.2.1 | Revenue from tariff increase granted by OERC in RST order of December,
    1999 was found to be only notional as certain concessions granted to industrial consumers
    had completely nullified the effect of RST revision. Certain legitimate and reasonable
    expenses were disallowed. | 
  
    | 3.2.2 | The extent of losses has substantially increased during the year 1999-2000
    as compared to the previous year and the same trend continues for the year 2000-2001. | 
  
    | 3.2.3 | SOUTHCOs financial viability affected due to insufficient tariff
    increase during last two tariff orders. It is found that for the purpose of
    rationalisation of tariff or for creating consumer friendly environment, certain
    concessions have been given to consumers for which the financial implications were either
    not anticipated or not provided for. | 
  
    | 3.2.4 | The effect of withdrawal of minimum charges, extending of power factor
    incentive, load factor incentive, due date payment incentive and reduction of meter rent,
    was not adequately provided for in previous tariff orders. In spite of a tariff hike of
    about 10% in RST order of November, 1998, and an increase of around 4% in RST order of
    December 1999, the average price realisation per unit has come down by 5% from Rs.2.51 to
    RS.2.39 over the period under review. | 
  
    | 3.2.5 | The impacts of cyclone have affected the very basis of financial viability
    of SOUTHCO. | 
  
    | 3.3 | SOUTHCO has considered the following main inputs for the calculation of
    revenue requirement :- Power Purchase ExpensesEmployee Cost
 Administrative and General Expenses
 Repair and Maintenance Expenses
 Provision for bad and doubtful debts
 Depreciation
 Interest on loan
 Interest capitalized
 Interest on Working Capital
 Statutory appropriation
 Reasonable Return
 | 
  
    | 3.3.1 | SOUTHCO estimates power purchase of 1534 MU with an average of monthly
    maximum demand of 277 MVA during 2000-2001. Demand has been estimated on the basis of
    trend in the current year and first four months of the ensuring year. SOUTHCO estimates an
    energy sale of 952MU. | 
  
    | 3.3.2 | SOUTHCO has stated that the Distribution Loss has been fixed at 38% during
    2000-2001 targeting a reduction of 4% to be achieved during the year. | 
  
    | 3.4 | Total expenditure including power purchase cost for the year 2000-2001 is
    estimated as Rs.334.82 crores. The other components included in the above expenditure are
    Employees Cost, Cost of Materials, Administrative and General Expenses, interest on loans
    borrowed from different organizations bad-debts, depreciation loss capitalization on
    account of interest expenses. There is a proposal for special appropriation of Rs.10.143
    crores to cover contribution to contingency reserve. | 
  
    | 3.4.1 | SOUTHCO estimated to earn a reasonable return of Rs.1.751 crores on
    its capital base of Rs.5.267 crores. The revenue requirement and estimated
    reasonable return for the financial year 2000-2001 proposed by SOUTHCO is in Table : 1. Table : 1Revenue Requirement of SOUTHCO for the year 2000-01
 
      
        | (Rs. in crores) |  
        | Purchase of energy | 190.22 |  
        | Distribution and sale of energy | 134.46 |  
        | Special appropriation | 10.14 |  
        | Sub-total | 334.82 |  
        | Reasonable return | 1.75 |  
        | Total | 336.57 |  | 
  
    | 3.4.2 | The revenue projection made by SOUTHCO for 2000-2001 is in Table : 2. Table : 2Estimated Revenue from Charges for 2000-2001
 
      
        | (Rs. in Crores) |  
        |   | Revenue | Surplus/Deficit |  
        | For FY 2001 based on existing tariff | 229.45 | (-) 107.12 |  
        | For FY 2001 based on proposed tariff for full year | 315.92 | (-) 20.62 |  | 
  
    | 3.4.3 | SOUTHCO has stated that the existing tariff is inadequate to meet the
    estimated total revenue requirement of Rs.336.57 crores for the financial year 2000-01. | 
  
    | 3.4.4 | SOUTHCO has stated that if the shortfall in the revenue requirement is to
    be met, it requires revision of tariff by 47%. However, SOUTHCO has proposed an average
    rise of 38%. | 
  
    | 3.5 | SOUTHCO has proposed Rs.9.02 crores under special appropriation to cover
    1/10th of their past losses. | 
  
    | 3.6 | The tariff proposal does not envisage any subsidy from the Govt. of Orissa
    or any other source. The State Government has significant role to play in balancing the
    varying interests of different classes of consumers. | 
  
    | 3.7 | SOUTHCO has stated that in case OERC or Govt. of Orissa desire to further
    subsidize any consumer category, the difference between the proposed revenue and the
    subsidized tariff should be provided to SOUTHCO. | 
  
    | 3.8 | In proposing the tariff, SOUTHCO is stated to have acted on the following
    principles :- Lower tariff for consumers supplied at higher voltage level.Reduction in cross subsidy.
 | 
  
    | 3.8.1 | SOUTHCO has proposed the existing rates of Demand Charge and Monthly
    Minimum Fixed Charge to continue in the new tariff for 2000-01. But it proposes new rates
    for energy charges of the following categories of consumers.
 
      
        | Category | Existing Rate (Paise/Kwh) | Proposed Rates (Paise/Kwh) |  
        | LT CategoryDOMESTIC
 |   |   |  
        | <100 Kwh | 120 | 240 |  
        | >100<=200 Kwh | 190 | 230 |  
        | >200 Kwh | 280 | 420 |  
        | COMMERCIAL |   |   |  
        | <= 100 Kwh | 280 | 420 |  
        | >100<=200 Kwh | 370 | 510 |  
        | >200 Kwh | 410 | 550 |  
        | Irrigation | 90 | 170 |  
        | Other LT category | 280 | 420 |  
        | HT Category |   |   |  
        | Bulk Supply  Domestic | 200 | 230 |  
        | Irrigation | 80 | 110 |  
        | Other HT categories | 270 | 300 |  
        | Colony consumption | 200 | 230 |  
        | EHT Category |   |   |  
        | All categories | 260 | 290 |  
        | Colony consumption | 200 | 230 |  | 
  
    | 3.9 | SOUTHCO intends phasing out of cross subsidies to be faster or the pace of
    transfer of economic price to LT consumer is to be slower. | 
  
    | 3.10 | On the aforesaid grounds, SOUTHCO has sought for approval of :- 
      
        The proposed new tariff replacing the existing retail tariff and charges.
        Revenue requirement for the year 2000-2001.
        The expected revenue from the charges of SOUTHCO for the year 2000-2001.
        Permission to carry forward the gap between expected revenue and the revenue requirement
        in 2000-01 and the unabsorbed portion of past loss for adjustment in future years. |